Semi Detached B12 5 beds 1 bath

Siskin Drive, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£17,354

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£11,986	£12,021	£12,071	£12,123	£12,184	£60,386
Profit Before Tax	£3,686	£3,886	£4,233	£4,589	£5,030	£21,424
Profit After Tax	£2,986	£3,148	£3,429	£3,717	£4,074	£17,354
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£9,236	£9,554	£15,248	£18,813	£21,448	£74,300
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change